59260

Rental Analyzer

Use the Rental Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the calculation.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%

$63,231

Cash Investment

$8,933

Annual Net Cash Flow

14.1%

Annual Return

Purchase Cost

Purchase Price
$207,590
Buyer's Premium
Purchase Closing Costs
$2,453
Loan Points
$4,152
Loan Closing Costs
$4,728
Total Acquisition Cost
$218,923
Rehab Budget
$51,900
Total Project Cost
$270,823
Rental Loan Funding
$207,592
Total Cash Investment
$63,231

Loan Terms

Rental Loan Amount
$207,592
Annual Loan Payment
$15,050
Debt Coverage Ratio
1.59
Loan Points
$4,152
Loan Closing Costs
$4,728
Up Front Financing Cost
$8,880

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,453
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,453
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Loan Reserve
(Months)
$0
Prepaid Insurance
(Months)
$913
Misc.
Total Loan Closing
$4,728

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,103
Hazard Insurance
%
$913
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,517
Net Operating Income
$23,983
Purchase Cap Rate
8.86%
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.